|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,224.30 INR | -3.21% |
|
+0.90% | -26.38% |
| 04-08 | Coforge Launches AI Mod Squads Under Subscription-Based Delivery Model | CI |
| 04-06 | Nomura Adjusts Coforge's Price Target to INR2,000 From INR2,100, Keeps at Buy | MT |
Company Valuation: Coforge Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 177,351 | 271,520 | 232,992 | 340,167 | 542,334 | 411,133 | - | - |
| Change | - | 53.1% | -14.19% | 46% | 59.43% | -24.19% | - | - |
| Enterprise Value (EV) 1 | 166,393 | 273,051 | 230,587 | 341,181 | 540,507 | 398,670 | 387,873 | 374,204 |
| Change | - | 64.1% | -15.55% | 47.96% | 58.42% | -26.24% | -2.71% | -3.52% |
| P/E ratio | 39.9x | 41.8x | 34.2x | 42.5x | 66.5x | 29.4x | 22.6x | 18.7x |
| PBR | 7.19x | 9.93x | 7.7x | 9.46x | 8.46x | 5.55x | 4.95x | 4.22x |
| PEG | - | 0.9x | 7.27x | 2.6x | -11.4x | 0.4x | 0.8x | 0.9x |
| Capitalization / Revenue | 3.8x | 4.22x | 2.91x | 3.71x | 4.5x | 2.51x | 2.1x | 1.84x |
| EV / Revenue | 3.57x | 4.25x | 2.88x | 3.72x | 4.49x | 2.44x | 1.98x | 1.67x |
| EV / EBITDA | 21.2x | 22.6x | 17.4x | 23.2x | 29.5x | 13.7x | 11.1x | 9.41x |
| EV / EBIT | 27.6x | 30.7x | 21.6x | 29.7x | 38.5x | 18x | 14.2x | 11.9x |
| EV / FCF | 24.3x | 44.7x | 29.1x | 53x | 79.5x | 28.7x | 24.6x | 18.5x |
| FCF Yield | 4.11% | 2.24% | 3.44% | 1.89% | 1.26% | 3.49% | 4.07% | 5.42% |
| Dividend per Share 2 | 2.6 | 10.4 | 12.8 | 15.2 | 15.2 | 18.29 | 22.44 | 26.44 |
| Rate of return | 0.44% | 1.17% | 1.68% | 1.38% | 0.94% | 1.49% | 1.83% | 2.16% |
| EPS 2 | 14.66 | 21.3 | 22.31 | 25.92 | 24.41 | 41.68 | 54.07 | 65.48 |
| Distribution rate | 17.7% | 48.8% | 57.4% | 58.6% | 62.3% | 43.9% | 41.5% | 40.4% |
| Net sales 1 | 46,628 | 64,320 | 80,146 | 91,790 | 120,507 | 163,527 | 195,482 | 223,990 |
| EBITDA 1 | 7,865 | 12,056 | 13,250 | 14,675 | 18,312 | 29,002 | 34,824 | 39,786 |
| EBIT 1 | 6,029 | 8,882 | 10,665 | 11,489 | 14,036 | 22,201 | 27,334 | 31,532 |
| Net income 1 | 4,556 | 6,617 | 6,938 | 8,080 | 8,121 | 14,338 | 18,526 | 21,827 |
| Net Debt 1 | -10,958 | 1,531 | -2,405 | 1,014 | -1,827 | -12,464 | -23,260 | -36,929 |
| Reference price 2 | 585.39 | 891.50 | 762.82 | 1,100.49 | 1,621.84 | 1,224.30 | 1,224.30 | 1,224.30 |
| Nbr of stocks (in thousands) | 302,962 | 304,566 | 305,435 | 309,105 | 334,394 | 335,811 | - | - |
| Announcement Date | 06/05/21 | 12/05/22 | 27/04/23 | 02/05/24 | 05/05/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.37x | 2.44x | 13.75x | 1.49% | 4.42B | |
| 21.76x | 3.59x | 12.77x | 2.93% | 217B | |
| 13.35x | 1.42x | 7.45x | 3.62% | 110B | |
| 17.92x | 3.28x | 12.09x | 4.73% | 98.2B | |
| 17.19x | 2.88x | 9.89x | 3.43% | 76.02B | |
| 19.45x | 5.1x | 12.6x | 2.94% | 59.29B | |
| 18.43x | 2.73x | 11.62x | 3.83% | 56.24B | |
| 22.87x | 2.86x | 13.66x | 3.89% | 42.22B | |
| -43.64x | 6.54x | 42.54x | -.--% | 41.82B | |
| 13.17x | 1.51x | 10.38x | 1.18% | 36.24B | |
| Average | 12.99x | 3.24x | 14.68x | 2.8% | 74.12B | |
| Weighted average by Cap. | 15.09x | 3.23x | 13.11x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- COFORGE Stock
- Valuation Coforge Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition